Valuation Senior plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:23 2026-07-10 EDT			5-day change	1st Jan Change
288.50 ^GBX	0.00%		0.00%	+48.10%

07-09	Barclays Looks to Sell $875 Million Debt Used in Senior plc Acquisition	MT
07-08	Senior lifts 2026 outlook on "improved" Aerospace, Flexonics trading	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	610.2	515.3	727	651.7	796.9	1,176	-	-
Change	-	-15.54%	41.08%	-10.36%	22.28%	47.62%	-	-
Enterprise Value (EV) ¹	763.3	694.2	930.8	881.3	914.2	1,299	1,274	1,237
Change	-	-9.04%	34.08%	-5.32%	3.73%	42.08%	-1.88%	-2.97%
P/E	25.7x	26.5x	24.3x	26.1x	30.4x	32.4x	26.7x	24.4x
PBR	1.44x	1.16x	1.61x	1.41x	2.12x	2.55x	2.33x	2.11x
PEG	-	-1.5x	0.4x	-1.6x	6.42x	0.8x	1.3x	2.64x
Capitalization / Revenue	0.93x	0.61x	0.75x	0.67x	1.08x	1.55x	1.48x	1.41x
EV / Revenue	1.16x	0.82x	0.97x	0.9x	1.24x	1.71x	1.6x	1.48x
EV / EBITDA	14.6x	9.06x	9.92x	9.23x	9.4x	13.7x	12x	10.5x
EV / EBIT	125x	24.4x	20.3x	19x	13.1x	20.8x	17.3x	14.7x
EV / FCF	54.5x	25.1x	88.7x	68.3x	36.7x	48.4x	29.4x	20.9x
FCF Yield	1.83%	3.99%	1.13%	1.46%	2.72%	2.07%	3.4%	4.79%
Dividend per Share ²	-	0.013	0.023	0.024	0.03	0.0317	0.0374	0.0477
Rate of return	-	1.04%	1.3%	1.5%	1.54%	1.1%	1.29%	1.65%
EPS ²	0.0573	0.0473	0.0732	0.0612	0.0641	0.089	0.108	0.118
Distribution rate	-	27.5%	31.4%	39.2%	46.8%	35.6%	34.6%	40.4%
Net sales ¹	658.7	848.4	963.5	977.1	738.2	758.8	796.4	833.6
EBITDA ¹	52.4	76.6	93.8	95.5	97.3	94.52	106.6	118
EBIT ¹	6.1	28.5	45.8	46.5	69.8	62.44	73.48	84.4
Net income ¹	24.2	20.2	31.1	25.9	27.3	37.33	46.7	53.65
Net Debt ¹	153.1	178.9	203.8	229.6	117.3	122.5	98.07	60.24
Reference price ²	1.470	1.252	1.776	1.596	1.948	2.885	2.885	2.885
Nbr of stocks (in thousands)	415,082	411,619	409,365	408,323	409,071	407,750	-	-
Announcement Date	2/28/22	2/27/23	3/4/24	3/3/25	3/2/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SENIOR PLC	32.42x	1.71x	13.74x	1.1%	1.58B
SAFRAN	35.33x	3.84x	17.73x	1.18%	161B
HOWMET AEROSPACE INC.	52.63x	11.54x	36.15x	0.19%	110B
TRANSDIGM GROUP INC.	36.89x	9.84x	18.81x	1.29%	72.47B
HEICO CORPORATION	58.55x	8.12x	29x	0.07%	40.83B
CURTISS-WRIGHT CORPORATION	50.03x	7.47x	33.26x	0.13%	28.06B
MTU AERO ENGINES AG	20.84x	2.17x	11.27x	1.27%	22.26B
AECC AVIATION POWER CO.,LTD	162.5x	-	-	-	14.02B
STANDARDAERO, INC.	23.8x	1.73x	12.44x	-.--%	9.33B
AVIC AIRBORNE SYSTEMS CO., LTD.	45.96x	-	-	-	7.98B
Average	51.89x	5.80x	21.55x	0.65%	46.72B
Weighted average by Cap.	45.61x	7.20x	24.00x	0.77%